| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 030 553.00 | | 6 030 553.00 | 6 030 553.00 |
BZ Other receivables | 5 132 485.00 | | 5 132 485.00 | 5 132 485.00 |
CF Cash and cash equivalents | 16 431.00 | | 16 431.00 | 16 431.00 |
CJ TOTAL (II) | 5 148 916.00 | | 5 148 916.00 | 5 148 916.00 |
CO Grand total (0 to V) | 11 179 469.00 | | 11 179 469.00 | 11 179 469.00 |
CU Other investments | 6 030 553.00 | | 6 030 553.00 | 6 030 553.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DE Statutory or contractual reserves | 1 171 705.00 | 1 171 705.00 | | 1 171 705.00 |
DH Retained earnings | 5 976.00 | 1 354.00 | | 5 976.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 830 561.00 | 2 054 622.00 | | 1 830 561.00 |
DK Regulated provisions | 362 943.00 | 362 943.00 | | 362 943.00 |
DL TOTAL (I) | 3 921 185.00 | 4 140 624.00 | | 3 921 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 251 708.00 | 6 926 994.00 | | 7 251 708.00 |
DX Trade payables and related accounts | 4 076.00 | 4 078.00 | | 4 076.00 |
DY Tax and social security liabilities | 2 500.00 | 2 500.00 | | 2 500.00 |
EC TOTAL (IV) | 7 258 284.00 | 6 933 571.00 | | 7 258 284.00 |
EE Grand total (I to V) | 11 179 469.00 | 11 074 195.00 | | 11 179 469.00 |
EG Accrued income and payables due within one year | 7 258 284.00 | 6 933 571.00 | | 7 258 284.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 150 001.00 | |
FW Other purchases and external expenses | | | 8 659.00 | |
FX Taxes, duties, and similar payments | | | 767.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 9 427.00 | |
GG - OPERATING RESULT (I - II) | | | 140 575.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 764 700.00 | |
GP Total financial income (V) | | | 1 764 700.00 | |
GR Interest and similar expenses | | | 71 649.00 | |
GU Total financial expenses (VI) | | | 71 649.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 693 051.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 833 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 065.00 | | | 3 065.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 914 702.00 | 2 135 493.00 | | 1 914 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 141.00 | 80 871.00 | | 84 141.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 830 561.00 | 2 054 622.00 | | 1 830 561.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 6 030 553.00 | | | 6 030 553.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 030 553.00 | |
I4 DECREASES Grand Total | | | 6 030 553.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 030 553.00 | | | 6 030 553.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 362 943.00 | | | 362 943.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 076.00 | 4 076.00 | | 4 076.00 |
VB VAT | 679.00 | 679.00 | | 679.00 |
VC Group and associates | 5 131 806.00 | 5 131 806.00 | | 5 131 806.00 |
VI Group and Associates | 7 251 708.00 | 7 251 708.00 | | 7 251 708.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 132 485.00 | 5 132 485.00 | | 5 132 485.00 |
VW VAT | 2 500.00 | 2 500.00 | | 2 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 258 284.00 | 7 258 284.00 | | 7 258 284.00 |
